427.0
Revenue₩B
456.0
459.3
471.8
492.2
511.5
518.4
539.5
550.4
559.9
576.7
436.0
2.43%
2.89%
28
26.49
Revenue growth%
3.47
3.33
3.17
1.23
1.55
0.40
0.40
0.40
0.40
0.40
19.38
0.40
0.81
23
19.84
Gross margin%
9.21
9.83
8.54
11.04
8.27
5.57
4.25
6.36
5.87
3.22
6.30
5.57
7.32
53
24.59
Operating margin%
6.69
4.46
6.95
5.48
6.22
6.20
7.59
5.31
8.14
10.06
8.90
7.59
6.46
74
8.09
Net margin%
23.01
20.28
21.72
22.28
22.89
25.53
22.84
21.36
21.20
20.45
13.05
21.36
22.00
92
17.20
P/E ratio (avg)x
14.89
13.80
13.41
14.34
14.45
15.92
17.06
15.30
16.70
15.10
27.16
15.92
15.00
61
12.57
EV/EBITx
32.72
32.15
32.39
37.36
42.59
43.38
49.09
53.91
62.84
72.81
37.37
53.91
42.99
43
25.92
FCF yield (avg)%
20.16
17.80
19.63
18.39
18.36
18.42
17.61
17.61
18.11
19.21
18.54
18.11
18.37
66
21.57
FCF margin%
27.77
27.28
29.33
29.85
32.47
33.61
31.02
29.43
31.25
30.81
24.23
31.02
30.33
49
0.630
FCF / Net incomex
1.089
1.121
1.111
1.130
1.333
1.469
1.779
1.909
2.180
2.384
0.877
1.909
1.401
26
5.54
ROIC%
23.45
25.97
24.65
26.30
25.95
26.70
29.12
28.48
25.91
24.81
13.43
26.70
25.96
61
16.65
Return on equity%
14.26
17.20
18.18
16.13
15.72
17.21
17.74
19.79
18.12
20.90
29.37
18.12
17.48
82
23.17
Return on assets%
13.49
14.51
12.81
11.13
10.19
8.90
7.37
9.67
9.40
11.56
23.20
9.40
10.66
39
11,480
EPS₩
8,350
8,044
8,706
8,917
9,892
10,828
10,355
10,360
11,454
10,736
12,276
1.65%
1.62%
—
23.23
EPS growth%
29.97
28.77
30.73
28.98
28.33
28.92
27.35
30.34
33.10
34.13
16.06
30.34
29.48
94
6,992
Bookvalue per sh₩
23,436
25,098
26,089
31,415
36,007
38,508
38,903
40,750
40,026
41,278
19,800
2.77%
5.91%
—
17,287
FCF per share₩
10,624
11,879
13,751
16,484
16,723
19,515
19,059
19,607
19,178
22,332
3,316
5.96%
7.65%
—
15,012
Dividend per sh₩
9,458
9,700
10,128
8,666
8,496
9,188
9,493
8,936
7,878
7,872
6,643
(1.51%)
(2.07%)
—
23.00
Div yield (avg)%
16.74
16.56
17.83
20.80
23.12
22.33
25.07
23.33
25.76
24.91
3.50
24.91
22.72
80
20.14
Payout ratio%
30.40
33.17
33.49
33.45
36.41
38.95
36.19
37.61
38.51
40.73
10.75
38.51
36.30
28
11.11
Shares (diluted)M
11.28
11.94
11.24
11.96
12.77
12.51
13.29
14.30
14.86
15.17
11.11
3.51%
3.15%
66
18.98
Buyback yield%
12.27
12.94
14.39
12.26
12.25
14.02
11.76
9.83
8.94
10.79
26.26
10.79
12.25
34
1.656
D/E ratiox
0.570
0.530
0.556
0.487
0.488
0.491
0.444
0.472
0.431
0.472
1.595
0.472
0.488
45
470.7
Enterprise value₩B
107.1
116.1
116.6
135.0
143.9
142.4
153.2
147.1
171.1
175.4
125.3
4.04%
4.91%
58
223.5
LT debt₩B
486.1
498.3
480.2
460.9
519.4
505.8
576.8
661.7
740.4
844.3
123.2
10.21%
6.48%
53
Revenue
₩576.7B
2.89%
1.00×
Cost of revenue
₩314.6B
3.18%
1.03×
Operating expenses
₩64.27B
2.07%
0.92×
Property and equipment
17.02%
Spread over hurdle
21.42%